KZTK 2024-09-30 9M

Status: PARTIAL — incomplete — unset metrics listed below; Currency: KZT; Amounts unit: millions; Forms: ✓ ✓ ✓

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

PDF (local): data/raw_pdfs/KZTK/2024-09-30_Q3_consolidated-fs-4-forms-9m-2024.pdf

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

Metric	Value	Evidence / page extract
Revenue	364 317.65	—
Operating profit	45 235.87	—
D&A	73 623	Row: derived: same-row components · dashboard=73,623.000 mln — derived: same-row components
EBITDA	118 858.87	—
Net profit	53 114.39	—
Cash	48 724	Row: cash (mln KZT, batch apply) · dashboard=48,724.000 mln — [DeepSeek] cash (mln KZT, batch apply)
Debt short	60 728.1	Row: debt_short (mln KZT, batch apply) · dashboard=60,728.100 mln — [DeepSeek] debt_short (mln KZT, batch apply)
Debt long	196 730.46	Row: debt_long (mln KZT, batch apply) · dashboard=196,730.460 mln — [DeepSeek] debt_long (mln KZT, batch apply)
Net debt	208 734.56	Components: short debt 60 728.1 + long debt 196 730.46 + other financial liab. 0 + NCI 0 − cash 48 724 = net debt 208 734.56.Row: net_debt (mln KZT, batch apply) · dashboard=208,734.560 mln — [DeepSeek] net_debt (mln KZT, batch apply)
Operating CF	177 818.29	Row: operating_cash_flow (mln KZT, batch apply) · dashboard=177,818.289 mln — [DeepSeek] operating_cash_flow (mln KZT, batch apply)
Investing CF	-167 654.15	Row: investing_cash_flow (mln KZT, batch apply) · dashboard=-167,654.148 mln — [DeepSeek] investing_cash_flow (mln KZT, batch apply)
Assets	—	—
Equity	832 448.71	—

Statement pages (discovery)

Statement previews & reconstructed tables

Form	Pages
P&L	2
BS	1, 4, 5
CF	3

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

P&L

Metric	Value
Revenue	364 317.65
Operating profit	45 235.87
EBITDA	118 858.87
Net profit	53 114.39
D&A	73 623

P&L — PDF page 2

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 2 (66 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#	Joined label	Column 2	Column 3	2024	2023	Column 6
0	Pecnybnuem Kajarcta4 nprrax MM-McTpz cuhahcol TIpunoxehe Mapra 2C2Z rcna ? 241
1	Npanore nperay Mhkhctpa couhahcC
2	PecnyonnKa Kajaxctak 28 Kiokf 2017 ranaN 404
3	Kohconhawpobahhbim Dopva
4	Oryet nphbbinax yGbitkax rpynnbi AO "KazaxteneKom'
5	ahbapa no cehtabpb 2024
6	noArotobnehhbim cootbetctbMM McDO
7	HAMMEHOBAHME nOKAZATEnEM		20240	2024	2023
8	Bepx-ka Qpeanwzaywh 1c32p08_P3oou YcDyl	10	364317653	118882958	346.983	96747883
9	CebecTOMMoc e peanacga-HEIX ToBapoBpa6ol MYCI	0	284184	154	257210355	19549265
10	Banogaa nphbeue (xbeIok LL cupora 010 cupoka 01LL	0	80132999	728	772	198
11	Pacxopel nOpeanuba4W	0	825	8053770	939	306
12	AgMuHucupauBHble_pacxoel	0	28071700	-1964774	23979697	4786465
13	Mroro onepaLhoHHaa npubeune {Ybeuox) (tkSupokw € 012 no Q1AL	0	235	709	853	105
14	oWhahccgeie OXOEBI		5277510	-1207569	7522477	1125593
15	OWhaHcceEi pacObl	0	228	6.3134	16950	938890
16	Aona oprakhjauh nphobinw (ybbiTke accouhpobahHbix oprahwaalwh [
17	COBMECTHOM qeATeIBHOCTW, YyMTbIBaeMbIX nO Metony AoneBCro yyaCTwa	23	166226	458	0	0
18	Ipo-me_goxoneI	24	3717808	533158	4870071	110207
19	Opouue pacxoge]	25	5367030	93243	69	0
20	Deubbinb (YbbIrok)AO Hanoroobnoxehwa Ltl-CIPOKM 020 no 025)	100	469	78242310	39006454	394
21	PacxopLlL)OxQHEA(+)nonQHOxopHoMYHanory _	0	5607343	5344	12341172	10008705
22	nphobint (ybbmok) nocne Hanoroognoxehwa OT MpoAonXalleaca
23	AeatenbHocu (cupoka 100 cuor 1Q1L	200	862	334236966	26665282	386143
24	Npubbinb (ybbiTok) nocne Hanoroconoxehk: OT npekpa LehHoM	201	41252247	41252247	62624868	62624868
25	RequeleHo	201	0	0	0	0
26	@pubbue 21 (04 (cupoka 200 tcupoka 201 QItocHMaa Ha:	300	53114392	1528	290150	10238
27	cobcuBeHHMKOB MalePMHCKCH oprahmzaL	0	50604	523862	51	690009
28	qono HeKOHIPOIPYOLMX ccactbehhnkcb	0	50972	508	8239049	548716
29	Deowwa coeobYnHbIA AOXOA_Bcero EYMMA 42044411	0	344970	1431656	687593	552532
30	To4 Yucne
31	nepeoyerka Aonrcabix @HHaHCoBblX MHCTPYMEHTOB , CueHMBaeMbIX nO
32	cnpaaeAnwBoiCTOHMOTTH Yepez npOYWM CCAOXYIHLMBOXOL	1	0	0	0	0
33	AOna npoyeM coBaKynHOM Aoxoqe (yoenke accouMwpcaahhbix
34	oprahmzaynm CCBMBCTHOH AeatenbHOCTH , YMTbIBaeMbix nO Metony
35	goneBoro YyacTWa	411	0	0	0	0
36	adpekt M3MehBhMA cragke nonoxonhoro Hanora Ha orcpOHEHHBIM Hanor
37	XeAXMpOBahme edexHbix nQICKQB
38	spccadpazyanQ MHBeCMyMaM apyoe HEIO Cpra MzaywM	0	12431	6346	24446	11372
39	XeAxWpOBahme_'CILeIX MHBACMLA z2pybex Le onepay
40	mpo-e_KQHnOHeHTELIpO-eTo CQBOUHgrO BoX912
41	KOppeKTpo8.2 npHpekac_HP aLh COcTAB npwbeI (Yoeka
42	Hanarcnt appeL KQMIOHEHTQE npOHerQ CQBOKYMHOro Aoxoga
43	Vtoro npoyMh ccaokynhbin AOXO4, nontenalav peknacchmuraywm
44	AOxonul hnM pacxonbl nccneAyilIe nephonul (Ja BLIYETOM Hancra Ha
45	npMbbinb) (cYuMa CIPCKc 410n9418)	420	12431	6346	2244461	11372
46	nepeoyehka OEHceHeIX cpeAcie AbMatedhanbhbU aKBCB
47	aona npoyek cogokymhom Aoxone (ybbiTke accolmmpobahHbix
48	oprahwjayuh COBMBCTHOM AeATeNbHOCTH; yyMIblbaeMbIX nO MeTOAY
49	AoneBoro Yyactwa	432	0	0	0	0
50	akiyapHble nphobIM (YoEIkWno nehchotHblM Obagarenbcuean		69702	202760	2272.264	548006
51	HanorOBeM apq8K1 kcMnoHehuca_ IPQ4ero CCeOHHOro Aoxoq2	0	287699	222550	560225	15898
52	nepeoyehka gonebblx @Mhahcobbix MhCTPyMehtob_ OLehwbaOMuX no
53	cnpagegnMBOMCOMMOTI Yepe: @PO-IHCCBOH IHEMBOXOL	435	0	0	0	0
54	Mroro npo-H coBokynHEIM AOXQA, noanexaMw peknaccuoukayM
55	AOXQABI MnM pacxonbl nocneAyiouue nepwonbl (33 BB/YeTOM Hanora Ha
56	nPMOLuL) (CYMuaCTPOK no435	440	357	425310	712039	-563904
57	06419 CQBOKYnH4A npwbeuL (cupora 300+ cupoka 4QOL	500	51769422	5583625	90977743	9686193
58	QoLWMCOBokynHEM Boxol_OTHOCHMbIHa:
59	coocTBeHMKOE MatepMHCKOM Opra-Mjalwh	0	49.2597	6092208	82738694	137477
60	Bona HekotponpyeMBIX coqugehHMkc2	0	509721	508581	8.239	548716
61	Opwbbulb Ha akLWK:
62	TOU 4cne
63	Ba30Baq nphbblnb Ha akLMIO:	0	604.53	0	737141	0
64	npoponxaoueica peateneHou	0	748	0	690.68	0
65	OT npekpalyeHHOM geATeneHOc M	0	855.96	0	680.43	0

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

Metric	Value
Cash	48 724
Debt Short	60 728.1
Debt Long	196 730.46
Assets	—
Equity	832 448.71
Net debt	208 734.56

BS — PDF page 1

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 1 (89 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#	Joined label	Column 2	Column 3
0	Metrane_ MA Ai] Eii
1	PxoclKutrciyanmnmzt
2	T = Ftdaett Van
3	Pkmplekrr0287iD1mm4
4	Cnt
5	Konconkamponahmum
6	6YXCAnTEPCKMMEAMATC rdynnt AO "Kusixtenckot"
7	coctohahio cehtagoa 2024
8	nonrotountHAui cootbcictbhi Mcoo
9	KPATKOCPOYHeIE AKTMBEI:
10	Wehexhue 52e45@2 Dhha-co Jrdhbancime Dul#hdEIU	27718	42934138
11	Kox_ecoLUNE BKTYBE ucou idoano	184240	46318234
12	ctomhocT
13	KpanCCpC DHKB-CCBb 36/B4 Cue HHBZULO Capodoarhuoy
14	CTOHHOcTH -0p0o) np34/y QOITHLA Dcco
15	cO'Me ~Ypel IELDLIMMLLYOULW Wtatnnta cncruern/DM KDarCCDO-HB Dhhancouuo UntYud
16	IRpanCCPCLHLIC npchjuouHEI cpha-coLU Wpttul
17	DeeLLLEALEPOLLeQuEcat-unul
18	Kpan CcPL Tllcda {nooia Deomtocckma Taconxthimccte	35866380	65
19	Kpaccpchad Debhtoc-U ljont e HhocTU #0 jnohae	302	286940
20	KpaCcpoALD €hul Mondocoiy € notynunan/
21	Tor LlhM ncocrcanbntano	3094234	40865
22	51882	13	1
23	Erorouiec*We@AIL'DU TN NpOEPaIopo4 L		23404520
24	lono KDukocpo unneoe(GXL44 9uPOL9 01Qno 022L	707758
25	En4B JXmUL IEAILan IES1W	5	0
26	LponrocEQ-ILIEAKTHBeL
27	Forrocpohde OitEhccbbe 37hbE Oyehhb#4e Jlcotyarochahhoy	1117330	203649
28	ctoylocu
29	larccoo-hde Ohtahcobb 374b/ Quehubaruu Cnpinannnaoy
30	@qou-keueeheaantiOc
31	lanccoolubo D/natcquteUnt Cutatud Cnpancankacu	2	0
32	GICUCCT Jep8) noroenitUHu
33	Don1 ? EO*ucdu@LtatI H puthIL
34	nteecL Jme3e UEI lolleceCha-BneloagouOCA
35	M-ecm4 JERLEEkMCiCpolugoeaa	258602	0
36	DeomuneeE4eLe
37	Jenrotpoten Tcorcaia 4 noo48A FeCKTCcc Da Jananthhocut	0	30
38	Jonrocnot+Ea jeouMontraA ionkehhocL naltoehat
39	Donrocporbe Dnrue nonoatou c noynmenaua
40	MMDccTlOHOrmunLL ceL		405005
41	DCJoree CPenciee nontadaaave Twt (CPLe npaZ	442203	20
42	Bucnontcc F
43	PeebdAoIL QlehoHHB &MuE
44	LchateDranetbe DTHBE	219703434
45	Dtnotehhb E Janocobd @nmul	40385	45
46	TpOHMc nonmor thn Ioyuamena Ino FZL Mtoro ponmocpouhuranno	2242012	12056752776
47	Sanalc CIpok [oO+ctpora 101 cTpokh Z00)	507508017	403
48	Osa3ATEnbCTBA KAnMAn	30	1
49	IKPATKOCPOYHLIE O6A3ATEIBCTEA CNchhIhno Rcatkocpchhue @4HACC8EIC Canatentca	8907882	530078
50	JNCPTMIAPCBEILMHCHO C641,tengcm; Oudhhmthilteno Kpatkocpo44ul? Owha-coBU
51	codz Jnhucucichuocih Ueplj ndholnk Mnx YOLTCR
52	Knarocno4hdo noclantnmhe E/HaHccute rHCTOYUCHTE
53	ocuhe KpaMccr~Hele d4te-coeue coajarenectu a
54	KcakocpoHan Tcorceaf M noc4a {ecutcockaLenxutHoclb	39
55	KoaiocoohHya Queho+ut Coa] tanbciaa	2020140
56	Ju dG Hatodde cumalelecleao noexochoikuer	214268	0
57	1trana Aetas DacOThX		20305224
58	Kpamcgpc44a Kccntehaccl nodoa EE	66624	72
59	Kpaugpolue 544un5uteE9E-4qautniul_	4	121440
60	CocrecM cyoc m/	1	214
61	xa/netdtouate	2800	42
62	Mconke RIroccothbe coartanecuuz cuua Kmoro EMTKOCDO4HBIcoaLmnbcu neefhalhadHheanAInpSUL/ Glpos 9 210 no 723	201250256	1070450
63	Ddruhenecta2 @EJEBbolIJoLD	170914033	0
64	IpontocPoyrelE CB934EbCIBA Ducavmmutano Donocpo-kbe Crhatcobbe DokiaenCT 2coTyi/pontkdlciovocn	443647	2108019
65	Donrocpo-he( Ookhtlrc dete coasdtetbciba CuareEt Cnpiatankbo
66	LICHUOCTA Eepey MPKDblIB n FCeho
67	Monrocpohnce [roxjbolhbe Duhbaccbbe Khod uehut
68	DpeteAQne -uetuLLOiuuenbgul
69	Henrocno-Had ox Duil / mPD AARanMc hAuuflhhedU	29	3700
70	DcnfecpDAHEE DEROHEE CUDaelcBB	0	13540
71	Dynokekke& Tenorcab? Chansteneeta	0	25724862
72	BokangretMa pabouti	1162778	1835162
73	Oonnecorhi mcfkenhosma Mc ALNAu	44117000000000	49673046
74	Ocnrocpouhut OonbatenbCTBa no 10085084 norynuenaum	2	7048
75	Ioc eccueed-ble C oc"Dhy	2531	31782.239
76	Mpo-ke ponroccoHHBO Conjata necmi	914280	814888
77	Muoro Aontcpo-HLIX 08H]uenbaun (GYMME GlPOL 9 310_no 321L	302	300830648
78	CKAMIIA
79	Maneheneen-ucheptLlLenian	12136528	1134521

BS — PDF page 4

No Camelot table — OCR (v8) below.

v8 OCR page 4: empty rows.

Metric	Value
Operating CF	177 818.29
Investing CF	-167 654.15

CF — PDF page 3

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 3 (84 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#	Joined label	Column 2	Column 3
0	Npunoxehxe mpkrajy Mhhwctpa @hhahcob
1	Pecnyonwni Kajarctah Moota 2022 rona N2 241
2	npunoxemke Ophkajy Mxkmctpa @vhahco8
3	Pecnybnxka Kajaxctak 28 Hoha 2017 [012 Ne 404
4	Dopva
5	Kohconhawpobahhbim
6	Oryet Abhxehkk Aehexhbix CPBACTB rpynnbi AO "Kasaxtenekom"
7	noprotobnehhbik cootbetctbhh ahbapa no cehtagpb 2024 KcRacoo
8	(npamo Metop)
9	LABAXEHENHHEXHBICPECTEOLOnEPAotHonAEaTEnHO
10	noctynnehhe_AehexKhbIx CPeACTB ecero (CYMMa CIPOK € 011n0 016)	570107453	560839403
11	TOH 4ucne
12	peanz241 IoeapoB McMI	351707.26	325086.945
13	npQ4aa BepYKa	15628843	790
14	a8aHcel_noYeHHLe OLnosareneh_Jakazyukoe	191.3833	207373820
15	necqYneHWA nQAQoecpam cpaxoeahwa
16	nol eHhele Bo3Haraxehwa	416141	6942688
17	nocuhe nockneHua	226.654	5645761
18	Bblbblthe Aehexhbix CpCACTB Bceto [cYMMa CTPOK 021n0 02ZL	392289164	382866637
19	IOH 4ucne
20	marexnoctaguyukam j2 TOBZpbl YcIYM	13497118	97419050
21	agahcbl BelqahHele_nocTaBuhkaM Iopapoe YCIY	31661884	29416.479
22	3eimenal noquare IpYIa	88621555	80.2408
23	gelinamel Bojharpaxehwa	37697375	24291.034
24	eelnaul nQ Aoropopan cupaxceahwa	636009	392930
25	nOJOXOpHblh Hanor M EpYIe matexm O1QExet	80.3313	82839190
26	npoxe_Bblaul	29843947	63261164
27	Ymctaa CyMMa Abhexhbix CPeAcTB OT Onepalhohhom Aeatenbhocth (ctpoka 010	177818289	177972766
28	cupoka 020)
29	pBMXEHMEDEEHEXHBIX CPEACTB OT MHBEC TMLMOHHOWDEATEIBHCCTW
30	1 Doctxuehhe QehexhelX CpegCuB ecero_ cYMMa CUPOK 041no 052)	62965761	91830164
31	TOH 4ucne
32	peanuzayma OchoBHEIX cpe4CTB	172110	322450
33	peannjaLa HeHanepwanbhblx aKTHBCB	0	306
34	peanuzalma APYMX onrocpo HeIX anMBQB
35	peanw3auma Aonebbix MhCTPyMeHTOB ApyTMX Oprahwjaumm (KpoMe Royephx) 4onew	0	4544676
36	WacTha cOBMeCTHOM npeBIPWHWMare necTBe
37	peanzayua 4onrQdbIX MHCEPYhehog APYIWX oprhwz4WM
38	poaueueHe_IPH norepe_KOHIPOIA Hal AQ4epHMMM oprahnjakhamh
39	MJblune_AehexHblX BKao8	326082	561.79
40	peanugayua npOYX PMhaHcoBelX aKTMBQB	32084108	86050654
41	@bloyepcHble popBaputble KOHtpaKTeI_OnuMOHbI ceonu
42	noly4eHhble_AhBWAeHABL	0	50219
43	nolY4eHtble Bo3HampaxeHwa
44	mpo-e_nockYneHWA	383461	300069
45	2 Belbelwe_Aehexhblx cpeACTB_Bcero CYMMa CTPOK € 061 no 073	230619909	487429440
46	JOM_'cne
47	npwobperehhe OcHoBHLIX CQeACTB	88414787	115.2744
48	npHoopeteHhe_ HeMarepuanbHelX aKTMBQB	15980952	61747.53
49	npwobperehme_APYIMX AOnrOCpo-HbIX 2KTMBOB	55601.796	65432125
50	npwoopetehme Aonebbix MhctPyMehtOB ApytMX Oprahwbalhm (Kpome AoyephMX) Aonen	424918	0
51	Xyactha cODMecTHOM npeAnpwhhMarenbciBe
52	npwooperehwe AOnrOBbIX MHCTPYMEHTQ@ JPYIHX %prahwzaywi
53	npwobpeteHue KouTpona HaL 4O4ePHMMM Oprahwjaymau
54	paMeLyeHMe ACHexHeIX BKaqOB	88509	471232
55	BbInnata BoJHarpaxehha
56	npuooperehme npOHMX PMHaHCOBLIX akBOB	38581512	140298019
57	npeAoctabneHue Jahuop
58	pelyepchble popeapaHble KoHpaktbl_OnLKOHBI cbonel
59	MhBeCTMLUA JccOLMMpOBaHHble MAo4ephMe Oprahhzayu
60	nPO4MC Bbinnatb	31527.435	4206.111
61	Ymctaa Cymma Aehexhbix cpeaCTB OT Mhbecthlmohhom Rbatenbhocth (ctpoka 040 cupoka 060 DBVKEHME pEHEXHBIX CPEDC4B QL OWHAHCOBOMEEATEnBHOCTM	167654148	395599276
62	1 Docuynnetue BeheKhbIx CpeACTBBcero cYMMa CUPOK € 091n0 094	159376550	84022782
63	BIOH 4ucne
64	JuMccMA aKUMM APYIWX @HHaHCOBeIX MHCUPYMeHQB
65	nonyyehue 3a6HOB	159.3766	84022782
66	non eHHBI @O3hanpaketwa
67	npo-e_nocIYnneHwa
68	Belbeluwe BeHextblx CpeACIB eceto (cYlMa CIPOK€ 101n0	213319979	65493534
69	IM"cnel
70	norawetue 3a6Q8	183324242	56523.919
71	Bblnara BQ3Harpatehha
72	Belaua Aueuetoe	23007866	0
73	Belqalelcoocethukam nQakuhau Qprhuzauwi
74	mpOe_BLIGelta	6.9879	8969615
75	3. Yhctaa CyMMa Aehexhbix cpeacTB OT @hhahcobom peatenbhocth (ctpoka 090	53943429	18529248
76	cupoka 1QQL
77	Bnwahwe o6MehhbIX KYPCOB Baniot K Tehre	690165	4161853
78	Bnwahhe MjMehehma ganahcobow ctohmocth Aehexhbix cpeacTB	2175	9194
79	2KBWeaneHIQB

✓	Net debt formula	net_debt 208,735 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 208,735.
✓	EBITDA = OP + D&A	EBITDA (118,859) ≈ OP (45,236) + D&A (73,623) = 118,859.
✓	Net profit vs operating profit	Net profit (53,114) sits within a plausible band vs operating profit (45,236).

KZTK 2024-09-30 9M — report review

Metric mapping (value → extracted evidence)

Consistency checks · All checks passed

Statement pages (discovery)

Statement previews & reconstructed tables

P&L

BS

CF

Formulas used